Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.97% first-year return on $180k initial cash invested.
-6.97%
Cash On Cash
4.64%
Cap Rate
0.78
DSCR
$5,304
Rent
-$1,045
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,304 income − $6,349 expenses = $1,045 out of pocket
Investment Breakdown
|
Purchase Price
$771k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$180k
Downpayment
20%
$154k
Closing costs
1%
$7,710
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,304
Total Expenses
$6,349
Mortgage P&I
72%
$3,815
Property Taxes
9%
$459
Home Insurance
5%
$273
HOA
0%
$0
Property Management
12%
$636
CapEx
4%
$212
Vacancy
3%
$159
Maintenance
4%
$212
Other
11%
$583